Music Teachers, Inc., is an educational association for music teachers that has 20,100 members. The association operates from a central headquarters but has local membership chapters throughout the United States. Monthly meetings are held by the local chapters to discuss recent developments on topics of interest to music teachers. The associations magazine, Teachers Forum, is issued monthly with features about recent developments in the field. The association publishes books and reports and also sponsors professional courses that qualify for continuing professional education credit. The associations statement of revenues and expenses for the current year is presented below.

The board of directors of Music Teachers, Inc., has requested that a segmented income statement be prepared showing the contribution of each segment to the association. The association has four segments: Membership Division, Magazine Subscriptions Division, Books and Reports Division, and Continuing Education Division. Mike Doyle has been assigned responsibility for preparing the segmented income statement, and he has gathered the following data:

a. The 20,100 members of the association pay dues of $100 per year, of which $20 covers a one-year subscription to the Teachers Forum. Other benefits include membership in the association and chapter affiliation. The portion of the dues covering the magazine subscription ($20) should be assigned to the Magazine Subscriptions Division.

b. A total of 3,200 one-year subscriptions to Teachers Forum were also sold last year to nonmembers and libraries at $34 per subscription. In addition to subscriptions, the journal generated $103,000 in advertising revenues.

c. The costs to produce the Teachers Forum magazine included $7 per subscription for printing and paper and $4 per subscription for postage and shipping.

d. A total of 28,400 technical reports and professional texts were sold by the Books and Reports Division at an average selling price per unit of $25. Average costs per publication were $4 for printing and paper and $2 for postage and shipping.

e. The association offers a variety of continuing education courses to both members and nonmembers. The one-day courses had a tuition cost of $75 each and were attended by 2,600 students. A total of 1,840 students took two-day courses at a tuition cost of $125 for each student. Outside instructors were paid to teach some courses.

f. Salary costs and space occupied by division follow:

Personnel costs are 25% of salaries in the separate divisions as well as for the corporate staff. The $236,000 in occupancy costs (which can be allocated to segments based on their square feet occupied) includes $58,000 in rental cost for a warehouse used by the Books and Reports Division for storage purposes. Assume that this cost could be avoided if the division were eliminated.

g. Printing and paper costs other than for magazine subscriptions and for books and reports relate to the Continuing Education Division.

h. General and administrative expenses include costs relating to overall administration of the association as a whole. The companys corporate staff does some mailing of materials for general administrative purposes.

The expenses that can be traced or assigned to the corporate staff, as well as any other expenses that are not traceable to the segments, will be treated as common costs. It is not necessary to distinguish between variable and fixed costs.

Required:

1. Prepare a segmented income statement for Music Teachers, Inc. This statement should show the segment margin for each division as well as results for the association as a whole.

Here is what I managed to do on my own:

$3,356,800 Music Teachers, Inc. Statement of Revenues and Expenses For the Year Ended November 30 Revenues Expenses : Salaries Personnel costs Occupancy costs Reimbursement of member costs to local chapters Other membership services Printing and paper Postage and shipping Instructors' fees General and administrative Total expenses Excess of revenues over expenses 996,000 249,000 236,000 570,000 570,000 321,000 177,000 79,000 37,000 3,235,000 121,800 $ Membership Magazine Subscriptions Books and Reports Continuing Education Corporate staff Total Salaries $ 226,000 158,000 330,000 192,000 90,000 $ 996,000 Space Occupied (square feet) 3,000 1,000 1,000 2,000 3,000 10,000 Music Teachers, Inc. Segmented Income Statement For the year ended November 30 Division Books & Association Total Magazine Subscriptions Continuing Education Membership Reports Sales: S 0 s 0 1.608.000 s 0 0 Membership dues Non-member journal subscriptions Advertising Reports and texts Continuing education courses 402.000 $ 108.800 103.000 0 2,010,000 $ 108.800 103.000 710.000 425,000 0 0 0 0 0 710.000 0 0 425.000 0 0 3.350.800 1.808.000 813.800 710.000 425,000 908.000 228.000 158.000 330.000 192.000 Total revenues Expenses traceable to segments: Salaries Personnel costs Occupancy costs Reimbursement of member costs to local chapters Other membership services Printing and paper Postage and shipping Instructors' fees 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 908,000 2.450.800 228.000 1.382.000 $ 158.000 455,800 330,000 380.000 $ 192.000 233.000 S S 90.000 Total traceable expenses Division segment margin(loss) Common expenses not traceable to divisions: Salaries-corporate staff Personnel costs Occupancy costs Postage and shipping General and administrative Total common expenses 90.000 Excess of revenues over expenses $ 2.360.800